Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.62% first-year return on $21,231 initial cash invested.
16.62%
Cash On Cash
10.3%
Cap Rate
1.72
DSCR
$1,401
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,231
Downpayment
20%
$20,220
Closing costs
1%
$1,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,401
Total Expenses
$1,107
Mortgage P&I
36%
$504
Property Taxes
15%
$216
Home Insurance
2%
$23
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0